BNBCalc Short Term Rental Investment Analysis 48 Arrington Dr, Adairsville, GA, 30103

4 bed • 3 bath • 6 guests • $310,000

BNB

Calc

Annual Revenue

$55,444

Profit (Cash Flow)

$13,645

Cap Rate

11.1%

Annual Revenue

$55,444

AirDNA projects $244/night at 45% occupancy ($40,103). Airbtics projects $253/night at 60% occupancy ($55,444). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 60% occupancy rate, $253 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$31,792	$44,023	$79,643	$107,019
Occupancy	50%	60%	67%	79%
Nightly Rate	$167	$192	$313	$355

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Adairsville Charm	$37,457	$301	34%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
4BR private acreage with alfresco dining & grill	$41,629	$170	57%	4	3	2	$318	❌	❌	❌	Y / Y	⭐️ 4 (10)
Private 4BR Oasis in the City, near Tennis Center	$45,423	$192	61%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (42)
4 bedroom home	$32,704	$187	45%	4	2	1	$100	❌	❌	❌	Y / N	⭐️ 5 (86)
Lakefront Cabin w/ Hot Tub, Kayaks & Mini Cabin!	$84,658	$352	64%	4	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (29)
The Oasis: A Tranquil Retreat Overlooking Carters	$30,136	$179	46%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
Lake view Cabin in ranger GA 4 bedrooms	$30,565	$156	48%	4	1.5	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (15)
Songbird Luxe Mountain Retreat/Views/Game Room	$57,016	$252	61%	4	3.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (34)
Calhoun Cabin w/ River View + Wraparound Deck	$76,636	$340	55%	4	4.5	3	$310	❌	❌	❌	Y / Y	⭐️ 5 (30)
4 bedroom 2.5 bath house	$31,605	$144	55%	4	2.5	2	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (128)
Amazing Views Near Lake Point	$79,937	$355	59%	4	3.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (52)
Poolside Farm Serenity: Pet-Caring and Cozy Gazebo	$97,322	$631	40%	4	0	1	$346	✅	❌	❌	Y / Y	⭐️ 5 (29)
4 beds- pool-walkable w Peloton - near Lakepoint!	$99,356	$344	78%	4	2.5	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (43)
Bella Vista Loft -downtown living Rome GA	$79,500	$509	42%	4	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Bright 4 bed Farmhouse w/pool	$103,841	$454	61%	4	3.5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (11)
Cozy House on the Hill.	$30,485	$99	79%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (112)
Modern Home Lakepoint- Near Hyundai EV Plant	$99,032	$314	84%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (28)
Sunset Ridge	$66,994	$300	57%	4	3	3	$252	❌	✅	❌	Y / Y	⭐️ 5 (8)
Comfortable Home by Lakepoint Sports Complex	$37,361	$158	60%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Northwoods	$31,271	$178	48%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (1)
Superb For Traveling Workers Near Cartersville	$39,091	$159	63%	4	0	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (45)
Welcome To This 4BR Getaway Near LakePoint Sports	$35,725	$164	57%	4	0	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (24)
4 Bedroom Pet Friendly Beaver Lodge @ Old Mill #4	$65,001	$256	68%	4	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Plush & Serene 💎 in Cartersville Entire Home	$58,902	$282	53%	4	2.5	4	$175	❌	❌	❌	Y / N	⭐️ 0 (1)
Rocky 1 Executive Home, Pool, Hot tub, Fence	$51,386	$312	45%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (6)
Cartersville Colonial - Close to Lakepoint	$63,304	$188	92%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Budget-Friendly 4BR Retreat Near DT Cartersville	$52,439	$202	66%	4	0	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Eagles Nest II, 3 Queen, Berry-Shorter, Tennis	$35,860	$142	69%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Two Master Suites! 4/Bedrms, 4/beds, 3/Bath	$52,420	$186	77%	4	3	29	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Affordable 4-Bedroom Retreat Near DT Cartersville	$44,012	$185	65%	4	0	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Spacious, comfortable, and convenient.	$57,096	$156	100%	4	4	2	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (16)

Return Metrics

16.62% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,644	$27,289	$40,934	$54,578	$68,223	$136,446	$409,340
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000	$248,000
Down Payment	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000	$62,000
Property Appreciation	$9,300	$18,879	$28,745	$38,907	$49,374	$106,614	$442,451
Total Return	$332,944	$356,168	$379,679	$403,486	$427,598	$553,060	$1,161,792

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.62%

Cap Rate

11.14%

Return on Investment

31.67%

48 Arrington Dr Adairsville, Georgia, 30103

4 bed • 3 bath • 6 guests

Purchase Price

Est. $1,487/mo

Inquire about this property

Contact Agent

$402,400

Zestimate

102

Airbnb Investor Score

$13,644

Annual Profit

11.1%

Cap Rate

16.6%

Cash on Cash

$55,444

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 45% occupancy.Projected nightly rate is $253/night at 60% occupancy.

Occupancy Rate

Top 49% of comparables

Avg Daily Rate

Top 43% of comparables

Seasonality

31 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$56,392

Avg annual revenue

60%

Avg occupancy rate

$253

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$55k

$80k

$105k

$13,645

Profit

Revenue

$55,444

Operating Expenses

$20,888

Operating Income

$34,556

Mortgage & Taxes

$20,912

Profit (Cash Flow)

$13,645

$82,050

Cash Investment

Down Payment

$62,000

Renos & Furnishing

$10,750

Closing Costs

$9,300

Total

$82,050

DSCR Ratio

Strong

1.65

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.62%

Cap Rate

11.14%

Return on Investment

31.67%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$14,713

Deductible property tax

$3,069

Your total deduction

$18,550

Your adjusted annual income

$150,000 - $18,550 = $131,450

Taxes on $131,450 (30%)

$39,435

Your old tax bill

$45,000

Your new tax bill

$39,435

Estimated tax savings

$5,565

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

2,750 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 2,750 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: Dishwasher, Garbage Disposal, Microwave, Range/Oven, Refrigerator

Price per square foot: $146

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $402,400

Schools